Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.2% first-year return on $67,788 initial cash invested.
-7.2%
Cash On Cash
4.68%
Cap Rate
0.8
DSCR
$1,965
Rent
-$407
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$323k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,788
Downpayment
20%
$64,560
Closing costs
1%
$3,228
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,965
Total Expenses
$2,372
Mortgage P&I
80%
$1,567
Property Taxes
9%
$181
Home Insurance
6%
$114
HOA
0%
$0
Property Management
10%
$196
CapEx
5%
$98
Vacancy
6%
$118
Maintenance
5%
$98
Other
0%
$0